<turbo-stream action="replace" target="analysis-table"><template><div id="analysis-table"><div class="overflow-x-auto"><table class="table table-zebra table-md w-full"><thead><tr class="bg-gray-100 flex-no rounded-l-lg sm:rounded-none mb-2 sm:mb-0"><th></th><th>Year 1</th><th>Year 2</th><th>Year 3</th><th>Year 4</th><th>Year 5</th><th><strong>Total</strong></th></tr></thead><tbody><tr><td title="rental_yearly">Total Rental Income</td><td>£18,900</td><td>£19,278</td><td>£19,760</td><td>£20,254</td><td>£20,760</td><td>£98,952</td></tr><tr><td>Total Expenses</td><td>£36,114</td><td>£36,163</td><td>£36,222</td><td>£36,282</td><td>£36,344</td><td>£181,125</td></tr><tr><td>Profit Before Tax</td><td>£-17,214</td><td>£-16,885</td><td>£-16,462</td><td>£-16,028</td><td>£-15,583</td><td>£-82,173</td></tr><tr><td>Profit After Tax      </td><td>£-17,214</td><td>£-16,885</td><td>£-16,462</td><td>£-16,028</td><td>£-15,583</td><td>£-82,173</td></tr><tr><td>Change In Property Value</td><td>£17,000</td><td>£17,340</td><td>£35,374</td><td>£45,986</td><td>£53,113</td><td>£168,813</td></tr><tr><td>Net Return</td><td>£-214</td><td>£455</td><td>£18,912</td><td>£29,957</td><td>£37,530</td><td>£86,640</td></tr><tr><td>Return From Rental Income (%)</td><td>-3%</td><td>-3%</td><td>-3%</td><td>-3%</td><td>-3%</td><td>-14%</td></tr><tr><td>Total Net Return (%)</td><td>0%</td><td>0%</td><td>3%</td><td>5%</td><td>7%</td><td>15%</td></tr></tbody></table></div></div></template></turbo-stream>